CashFlowRE
Sign in Sign up
4815 Greenbrook Rd
C- Composite 51.39
Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +20.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.2/10.0
  • Livability +4.0/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

4815 Greenbrook Rd · Greensboro, NC 27214
3 bd · 1.0 ba · 1,192 sqft · SingleFamily public records · 5 Days on market
Built 1955 0.57 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move right into this beautifully updated 3-bedroom, 1-bath home! Recent improvements provide peace of mind and modern appeal, including a new roof, new luxury vinyl plank flooring, fresh interior paint, new windows, and a new deck. The stylish kitchen features granite countertops, a tile backsplash, and stainless steel appliances, creating a space that's both functional and inviting. Additional major upgrades include septic system improvements with a new tank and lines. Whether you're a first-time buyer, downsizing, or looking for an investment opportunity, this home offers exceptional value and move-in-ready convenience. As an added bonus, the seller is providing a one-year home warranty for the buyer's peace of mind. Don't miss your chance to make this updated home your own!

Key facts

  • New deck
  • Fresh interior paint
  • Granite countertops

Tags

NEW ROOFFRESH INTERIOR PAINTNEW WINDOWSNEW DECKGRANITE COUNTERTOPSTILE BACKSPLASH

Property features AI

Finance

  • Other: Zoning: RS-30
  • Financial info: Property tax amount listed (financial details otherwise excluded)
  • HOA & community: No homeowners association

Exterior

  • Parking: Parking details not specified
  • Security: No security features listed
  • Utilities: Well water; Septic tank sewer
  • Home design: Site-built single-story home (one level)
  • Construction: Brick and vinyl siding exterior; Shingle roof; Site built construction
  • Exterior features: Updated/remodeled condition; Other detached structure on property; Lot is approximately 0.57 acres; Public maintained road access

Interior

  • Kitchen: Dishwasher; Free-standing range; Microwave; Stainless steel appliances
  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Luxury vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating available; Heat pump cooling; No central heating system listed
  • Interior features: Granite counters; Open floorplan
  • Laundry & utility: Main level laundry area; Washer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $304 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (7.9% below list).
  • Recommended offer: $212k (7.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 3.8% in Greensboro — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 81/100 on livability (#12 in NC, #1,335 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D, crime F.
  • Guilford County Schools (urban): math 39% / reading 45% proficiency, ranked #99 of 178 in NC (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 99 active listings in the ZIP; solid renter incomes; 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($83k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Guilford County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $105k; list at $230k implies a 119% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,725 (7.9% below list)

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.92%
Cap rate
7.88%
Cash-on-cash
5.67%
DSCR
1.25
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.6%
Equity multiple
0.72×
Total profit
$-17,990
Equity at exit
$34,279
10-year hold
IRR
1.9%
Equity multiple
1.14×
Total profit
$8,853
Equity at exit
$19,878

Cash invested: $64,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
85 Strongly Landlord-Friendly
State North Carolina
85 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
10-day notice; preempted; landlord-favorable but court speed varies.

ZIP-level market 27214

Home prices YoY
-20.2%
Active inventory
99
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,117 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$67 /mo · $806/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$445
Net cashflow
$304

Break-even live

Break-even rent $1,732
Max offer price $229,900
Occupancy floor 81%

Sensitivity live

Price -10% $434 -5% $369 +0% $304 +5% $239 +10% $174
Rent -10% $137 -5% $220 +0% $304 +5% $388 +10% $471
Rate -1.0pp $420 -0.5pp $363 base $304 +0.5pp $245 +1.0pp $184

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$57,475
Closing costs
$6,897
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 5 events

  1. 2026-06-09
    status $229,900 Pending 5 DOM
  2. 2026-06-08
    days on market $229,900 Active 5 DOM
  3. 2026-06-07
    days on market $229,900 Active 4 DOM
  4. 2026-06-03
    remarks 699-char remark
    Show marketing remark (787 chars)

    Move right into this beautifully updated 3-bedroom, 1-bath home! Recent improvements provide peace of mind and modern appeal, including a new roof, new luxury vinyl plank flooring, fresh interior paint, new windows, and a new deck. The stylish kitchen features granite countertops, a tile backsplash, and stainless steel appliances, creating a space that's both functional and inviting. Additional major upgrades include septic system improvements with a new tank and lines. Whether you're a first-time buyer, downsizing, or looking for an investment opportunity, this home offers exceptional value and move-in-ready convenience. As an added bonus, the seller is providing a one-year home warranty for the buyer's peace of mind. Don't miss your chance to make this updated home your own!

  5. 2026-06-03
    listed $229,900 Active 1 DOM
    Show marketing remark (787 chars)

    Move right into this beautifully updated 3-bedroom, 1-bath home! Recent improvements provide peace of mind and modern appeal, including a new roof, new luxury vinyl plank flooring, fresh interior paint, new windows, and a new deck. The stylish kitchen features granite countertops, a tile backsplash, and stainless steel appliances, creating a space that's both functional and inviting. Additional major upgrades include septic system improvements with a new tank and lines. Whether you're a first-time buyer, downsizing, or looking for an investment opportunity, this home offers exceptional value and move-in-ready convenience. As an added bonus, the seller is providing a one-year home warranty for the buyer's peace of mind. Don't miss your chance to make this updated home your own!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NC · Resets to sale price

Current annual tax
$806 · $67/mo
Projected year-2 tax
$1,885 · $157/mo
Expected delta
+$1,080/yr (+$90/mo · 134.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,407
− Mortgage interest
−$12,878
− Property taxes
−$806
− Insurance
−$1,150
− Repairs & maintenance
−$2,033
− Management
−$2,033
− Depreciation
−$6,688
Taxable loss
−$179
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$43
After-tax cash flow
$3,692/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Guilford County Schools
NCES district ID
3701920
Math proficiency
39% ▲ 1.00%
Reading proficiency
45% ▲ 1.00%
Median HH income
$46,315
Composite
35.78/100
National rank
#4842
State rank
#99 of 178 in NC

Livability — Greensboro

Score
81/100
State rank
#12
US rank
#1335

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime F Employment D Housing A+ Health & safety A+ User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Guilford County · 487,190 people
City population
329,421
Metro
Greensboro-High Point, NC
Population (ZIP)
14,766
Household income
$82,655
Rent vs Own
27.4% rent · 72.6% own
Severe rent burden
32.0

Population outlook (Guilford County) Hauer SSP2

Today (2025)
584,596 people
By 2030
616,851 · +5.5%
By 2040
678,451 · +16.1%
By 2050
734,788 · +25.7%
By 2075
862,985 · +47.6%
By 2100
948,704 · +62.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 56% Black 35% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 1% Hispanic 1% Serbian 1%
Foreign-born
9% · Canada
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Guilford

2024 margin
Strong D (+21.8) · D 60.2% · R 38.4% · Other 1.4%
2008→2024 swing
+3.5pp toward D · 2008: 18.4pp · 2024: 21.8pp
All cycles
2024: D+21.8 2020: D+23.1 2016: D+20.0 2012: D+16.5 2008: D+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.20%
Current HPI
249.9252
Rent YoY
Metro
Greensboro-High Point, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+306.9% since first listed
9 events — show timeline
  • 2026-06-03 Listed $229,900 Triad MLS
  • 2026-06-03 Listed $229,900 TMLS
  • 2025-12-08 Sold (Public Records) $105,000 Public Records
  • 2025-12-08 Sold (MLS) $105,000 Triad MLS
  • 2025-11-29 Pending Triad MLS
  • 2025-11-17 Contingent Triad MLS
  • 2025-11-07 Listed $115,000 Triad MLS
  • 1997-08-01 Sold (Public Records) $78,000 Public Records
  • 1991-05-01 Sold (Public Records) $56,500 Public Records

Property tax history

+1.5%/yr

Latest (2025): $806 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…